Savings Plan and Future Cost Estimation for Washington Adventist University

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$96,804
Monthly savings required$766

How much will it cost to send your child to Washington Adventist University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $387,217.73 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $766.29 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$37,330.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Washington Adventist University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $766.29 $0.00 $0.00 $766.29
2 $766.29 $766.29 $0.00 $4.33 $1,536.91
3 $1,536.91 $766.29 $0.00 $8.69 $2,311.89
4 $2,311.89 $766.29 $0.00 $13.07 $3,091.25
5 $3,091.25 $766.29 $0.00 $17.48 $3,875.02
6 $3,875.02 $766.29 $0.00 $21.91 $4,663.22
7 $4,663.22 $766.29 $0.00 $26.37 $5,455.88
8 $5,455.88 $766.29 $0.00 $30.85 $6,253.02
9 $6,253.02 $766.29 $0.00 $35.36 $7,054.67
10 $7,054.67 $766.29 $0.00 $39.89 $7,860.85
11 $7,860.85 $766.29 $0.00 $44.45 $8,671.59
12 $8,671.59 $766.29 $0.00 $49.03 $9,486.91
13 $9,486.91 $766.29 $0.00 $53.64 $10,306.84
14 $10,306.84 $766.29 $0.00 $58.28 $11,131.41
15 $11,131.41 $766.29 $0.00 $62.94 $11,960.64
16 $11,960.64 $766.29 $0.00 $67.63 $12,794.56
17 $12,794.56 $766.29 $0.00 $72.34 $13,633.19
18 $13,633.19 $766.29 $0.00 $77.08 $14,476.56
19 $14,476.56 $766.29 $0.00 $81.85 $15,324.70
20 $15,324.70 $766.29 $0.00 $86.65 $16,177.64
21 $16,177.64 $766.29 $0.00 $91.47 $17,035.40
22 $17,035.40 $766.29 $0.00 $96.32 $17,898.01
23 $17,898.01 $766.29 $0.00 $101.20 $18,765.50
24 $18,765.50 $766.29 $0.00 $106.10 $19,637.89
25 $19,637.89 $766.29 $0.00 $111.04 $20,515.22
26 $20,515.22 $766.29 $0.00 $116.00 $21,397.51
27 $21,397.51 $766.29 $0.00 $120.98 $22,284.78
28 $22,284.78 $766.29 $0.00 $126.00 $23,177.07
29 $23,177.07 $766.29 $0.00 $131.05 $24,074.41
30 $24,074.41 $766.29 $0.00 $136.12 $24,976.82
31 $24,976.82 $766.29 $0.00 $141.22 $25,884.33
32 $25,884.33 $766.29 $0.00 $146.35 $26,796.97
33 $26,796.97 $766.29 $0.00 $151.51 $27,714.77
34 $27,714.77 $766.29 $0.00 $156.70 $28,637.76
35 $28,637.76 $766.29 $0.00 $161.92 $29,565.97
36 $29,565.97 $766.29 $0.00 $167.17 $30,499.43
37 $30,499.43 $766.29 $0.00 $172.45 $31,438.17
38 $31,438.17 $766.29 $0.00 $177.76 $32,382.22
39 $32,382.22 $766.29 $0.00 $183.09 $33,331.60
40 $33,331.60 $766.29 $0.00 $188.46 $34,286.35
41 $34,286.35 $766.29 $0.00 $193.86 $35,246.50
42 $35,246.50 $766.29 $0.00 $199.29 $36,212.08
43 $36,212.08 $766.29 $0.00 $204.75 $37,183.12
44 $37,183.12 $766.29 $0.00 $210.24 $38,159.65
45 $38,159.65 $766.29 $0.00 $215.76 $39,141.70
46 $39,141.70 $766.29 $0.00 $221.31 $40,129.30
47 $40,129.30 $766.29 $0.00 $226.90 $41,122.49
48 $41,122.49 $766.29 $0.00 $232.51 $42,121.29
49 $42,121.29 $766.29 $0.00 $238.16 $43,125.74
50 $43,125.74 $766.29 $0.00 $243.84 $44,135.87
51 $44,135.87 $766.29 $0.00 $249.55 $45,151.71
52 $45,151.71 $766.29 $0.00 $255.29 $46,173.29
53 $46,173.29 $766.29 $0.00 $261.07 $47,200.65
54 $47,200.65 $766.29 $0.00 $266.88 $48,233.82
55 $48,233.82 $766.29 $0.00 $272.72 $49,272.83
56 $49,272.83 $766.29 $0.00 $278.60 $50,317.72
57 $50,317.72 $766.29 $0.00 $284.50 $51,368.51
58 $51,368.51 $766.29 $0.00 $290.45 $52,425.25
59 $52,425.25 $766.29 $0.00 $296.42 $53,487.96
60 $53,487.96 $766.29 $0.00 $302.43 $54,556.68
61 $54,556.68 $766.29 $0.00 $308.47 $55,631.44
62 $55,631.44 $766.29 $0.00 $314.55 $56,712.28
63 $56,712.28 $766.29 $0.00 $320.66 $57,799.23
64 $57,799.23 $766.29 $0.00 $326.81 $58,892.33
65 $58,892.33 $766.29 $0.00 $332.99 $59,991.61
66 $59,991.61 $766.29 $0.00 $339.20 $61,097.10
67 $61,097.10 $766.29 $0.00 $345.45 $62,208.84
68 $62,208.84 $766.29 $0.00 $351.74 $63,326.87
69 $63,326.87 $766.29 $0.00 $358.06 $64,451.22
70 $64,451.22 $766.29 $0.00 $364.42 $65,581.93
71 $65,581.93 $766.29 $0.00 $370.81 $66,719.03
72 $66,719.03 $766.29 $0.00 $377.24 $67,862.56
73 $67,862.56 $766.29 $0.00 $383.70 $69,012.55
74 $69,012.55 $766.29 $0.00 $390.21 $70,169.05
75 $70,169.05 $766.29 $0.00 $396.75 $71,332.09
76 $71,332.09 $766.29 $0.00 $403.32 $72,501.70
77 $72,501.70 $766.29 $0.00 $409.94 $73,677.93
78 $73,677.93 $766.29 $0.00 $416.59 $74,860.81
79 $74,860.81 $766.29 $0.00 $423.27 $76,050.37
80 $76,050.37 $766.29 $0.00 $430.00 $77,246.66
81 $77,246.66 $766.29 $0.00 $436.76 $78,449.71
82 $78,449.71 $766.29 $0.00 $443.57 $79,659.57
83 $79,659.57 $766.29 $0.00 $450.41 $80,876.27
84 $80,876.27 $766.29 $0.00 $457.29 $82,099.85
85 $82,099.85 $766.29 $0.00 $464.20 $83,330.34
86 $83,330.34 $766.29 $0.00 $471.16 $84,567.79
87 $84,567.79 $766.29 $0.00 $478.16 $85,812.24
88 $85,812.24 $766.29 $0.00 $485.19 $87,063.72
89 $87,063.72 $766.29 $0.00 $492.27 $88,322.28
90 $88,322.28 $766.29 $0.00 $499.39 $89,587.96
91 $89,587.96 $766.29 $0.00 $506.54 $90,860.79
92 $90,860.79 $766.29 $0.00 $513.74 $92,140.82
93 $92,140.82 $766.29 $0.00 $520.98 $93,428.09
94 $93,428.09 $766.29 $0.00 $528.26 $94,722.64
95 $94,722.64 $766.29 $0.00 $535.58 $96,024.51
96 $96,024.51 $766.29 $0.00 $542.94 $97,333.74
97 $97,333.74 $766.29 $0.00 $550.34 $98,650.37
98 $98,650.37 $766.29 $0.00 $557.78 $99,974.44
99 $99,974.44 $766.29 $0.00 $565.27 $101,306.00
100 $101,306.00 $766.29 $0.00 $572.80 $102,645.09
101 $102,645.09 $766.29 $0.00 $580.37 $103,991.75
102 $103,991.75 $766.29 $0.00 $587.98 $105,346.02
103 $105,346.02 $766.29 $0.00 $595.64 $106,707.95
104 $106,707.95 $766.29 $0.00 $603.34 $108,077.58
105 $108,077.58 $766.29 $0.00 $611.09 $109,454.96
106 $109,454.96 $766.29 $0.00 $618.87 $110,840.12
107 $110,840.12 $766.29 $0.00 $626.71 $112,233.12
108 $112,233.12 $766.29 $0.00 $634.58 $113,633.99
109 $113,633.99 $766.29 $0.00 $642.50 $115,042.78
110 $115,042.78 $766.29 $0.00 $650.47 $116,459.54
111 $116,459.54 $766.29 $0.00 $658.48 $117,884.31
112 $117,884.31 $766.29 $0.00 $666.54 $119,317.14
113 $119,317.14 $766.29 $0.00 $674.64 $120,758.07
114 $120,758.07 $766.29 $0.00 $682.78 $122,207.14
115 $122,207.14 $766.29 $0.00 $690.98 $123,664.41
116 $123,664.41 $766.29 $0.00 $699.22 $125,129.92
117 $125,129.92 $766.29 $0.00 $707.50 $126,603.71
118 $126,603.71 $766.29 $0.00 $715.84 $128,085.84
119 $128,085.84 $766.29 $0.00 $724.22 $129,576.35
120 $129,576.35 $766.29 $0.00 $732.64 $131,075.28
121 $131,075.28 $766.29 $0.00 $741.12 $132,582.69
122 $132,582.69 $766.29 $0.00 $749.64 $134,098.62
123 $134,098.62 $766.29 $0.00 $758.21 $135,623.12
124 $135,623.12 $766.29 $0.00 $766.83 $137,156.24
125 $137,156.24 $766.29 $0.00 $775.50 $138,698.03
126 $138,698.03 $766.29 $0.00 $784.22 $140,248.54
127 $140,248.54 $766.29 $0.00 $792.99 $141,807.82
128 $141,807.82 $766.29 $0.00 $801.80 $143,375.91
129 $143,375.91 $766.29 $0.00 $810.67 $144,952.87
130 $144,952.87 $766.29 $0.00 $819.58 $146,538.74
131 $146,538.74 $766.29 $0.00 $828.55 $148,133.58
132 $148,133.58 $766.29 $0.00 $837.57 $149,737.44
133 $149,737.44 $766.29 $0.00 $846.64 $151,350.37
134 $151,350.37 $766.29 $0.00 $855.76 $152,972.42
135 $152,972.42 $766.29 $0.00 $864.93 $154,603.64
136 $154,603.64 $766.29 $0.00 $874.15 $156,244.08
137 $156,244.08 $766.29 $0.00 $883.43 $157,893.80
138 $157,893.80 $766.29 $0.00 $892.75 $159,552.84
139 $159,552.84 $766.29 $0.00 $902.13 $161,221.26
140 $161,221.26 $766.29 $0.00 $911.57 $162,899.12
141 $162,899.12 $766.29 $0.00 $921.06 $164,586.47
142 $164,586.47 $766.29 $0.00 $930.60 $166,283.36
143 $166,283.36 $766.29 $0.00 $940.19 $167,989.84
144 $167,989.84 $766.29 $0.00 $949.84 $169,705.97
145 $169,705.97 $766.29 $0.00 $959.54 $171,431.80
146 $171,431.80 $766.29 $0.00 $969.30 $173,167.39
147 $173,167.39 $766.29 $0.00 $979.11 $174,912.79
148 $174,912.79 $766.29 $0.00 $988.98 $176,668.06
149 $176,668.06 $766.29 $0.00 $998.91 $178,433.26
150 $178,433.26 $766.29 $0.00 $1,008.89 $180,208.44
151 $180,208.44 $766.29 $0.00 $1,018.92 $181,993.65
152 $181,993.65 $766.29 $0.00 $1,029.02 $183,788.96
153 $183,788.96 $766.29 $0.00 $1,039.17 $185,594.42
154 $185,594.42 $766.29 $0.00 $1,049.38 $187,410.09
155 $187,410.09 $766.29 $0.00 $1,059.64 $189,236.02
156 $189,236.02 $766.29 $0.00 $1,069.97 $191,072.28
157 $191,072.28 $766.29 $0.00 $1,080.35 $192,918.92
158 $192,918.92 $766.29 $0.00 $1,090.79 $194,776.00
159 $194,776.00 $766.29 $0.00 $1,101.29 $196,643.58
160 $196,643.58 $766.29 $0.00 $1,111.85 $198,521.72
161 $198,521.72 $766.29 $0.00 $1,122.47 $200,410.48
162 $200,410.48 $766.29 $0.00 $1,133.15 $202,309.92
163 $202,309.92 $766.29 $0.00 $1,143.89 $204,220.10
164 $204,220.10 $766.29 $0.00 $1,154.69 $206,141.08
165 $206,141.08 $766.29 $0.00 $1,165.55 $208,072.92
166 $208,072.92 $766.29 $0.00 $1,176.47 $210,015.68
167 $210,015.68 $766.29 $0.00 $1,187.46 $211,969.43
168 $211,969.43 $766.29 $0.00 $1,198.51 $213,934.23
169 $213,934.23 $766.29 $0.00 $1,209.62 $215,910.14
170 $215,910.14 $766.29 $0.00 $1,220.79 $217,897.22
171 $217,897.22 $766.29 $0.00 $1,232.02 $219,895.53
172 $219,895.53 $766.29 $0.00 $1,243.32 $221,905.14
173 $221,905.14 $766.29 $0.00 $1,254.68 $223,926.11
174 $223,926.11 $766.29 $0.00 $1,266.11 $225,958.51
175 $225,958.51 $766.29 $0.00 $1,277.60 $228,002.40
176 $228,002.40 $766.29 $0.00 $1,289.16 $230,057.85
177 $230,057.85 $766.29 $0.00 $1,300.78 $232,124.92
178 $232,124.92 $766.29 $0.00 $1,312.47 $234,203.68
179 $234,203.68 $766.29 $0.00 $1,324.22 $236,294.19
180 $236,294.19 $766.29 $0.00 $1,336.04 $238,396.52
181 $238,396.52 $766.29 $0.00 $1,347.93 $240,510.74
182 $240,510.74 $766.29 $0.00 $1,359.88 $242,636.91
183 $242,636.91 $766.29 $0.00 $1,371.90 $244,775.10
184 $244,775.10 $766.29 $0.00 $1,383.99 $246,925.38
185 $246,925.38 $766.29 $0.00 $1,396.15 $249,087.82
186 $249,087.82 $766.29 $0.00 $1,408.38 $251,262.49
187 $251,262.49 $766.29 $0.00 $1,420.67 $253,449.45
188 $253,449.45 $766.29 $0.00 $1,433.04 $255,648.78
189 $255,648.78 $766.29 $0.00 $1,445.48 $257,860.55
190 $257,860.55 $766.29 $0.00 $1,457.98 $260,084.82
191 $260,084.82 $766.29 $0.00 $1,470.56 $262,321.67
192 $262,321.67 $766.29 $0.00 $1,483.20 $264,571.16
193 $264,571.16 $766.29 $0.00 $1,495.92 $266,833.37
194 $266,833.37 $766.29 $0.00 $1,508.71 $269,108.37
195 $269,108.37 $766.29 $0.00 $1,521.58 $271,396.24
196 $271,396.24 $766.29 $0.00 $1,534.51 $273,697.04
197 $273,697.04 $766.29 $0.00 $1,547.52 $276,010.85
198 $276,010.85 $766.29 $0.00 $1,560.61 $278,337.75
199 $278,337.75 $766.29 $0.00 $1,573.76 $280,677.80
200 $280,677.80 $766.29 $0.00 $1,586.99 $283,031.08
201 $283,031.08 $766.29 $0.00 $1,600.30 $285,397.67
202 $285,397.67 $766.29 $0.00 $1,613.68 $287,777.64
203 $287,777.64 $766.29 $0.00 $1,627.14 $290,171.07
204 $290,171.07 $766.29 $0.00 $1,640.67 $292,578.03
205 $292,578.03 $766.29 $0.00 $1,654.28 $294,998.60
206 $294,998.60 $766.29 $0.00 $1,667.96 $297,432.85
207 $297,432.85 $766.29 $0.00 $1,681.73 $299,880.87
208 $299,880.87 $766.29 $0.00 $1,695.57 $302,342.73
209 $302,342.73 $766.29 $0.00 $1,709.49 $304,818.51
210 $304,818.51 $766.29 $0.00 $1,723.49 $307,308.29
211 $307,308.29 $766.29 $0.00 $1,737.57 $309,812.15
212 $309,812.15 $766.29 $0.00 $1,751.72 $312,330.16
213 $312,330.16 $766.29 $0.00 $1,765.96 $314,862.41
214 $314,862.41 $766.29 $0.00 $1,780.28 $317,408.98
215 $317,408.98 $766.29 $0.00 $1,794.68 $319,969.95
216 $319,969.95 $766.29 $0.00 $1,809.16 $322,545.40
217 $322,545.40 $766.29 $89,839.10 $1,823.72 $235,296.31
218 $235,296.31 $766.29 $0.00 $1,330.40 $237,393.00
219 $237,393.00 $766.29 $0.00 $1,342.25 $239,501.54
220 $239,501.54 $766.29 $0.00 $1,354.18 $241,622.01
221 $241,622.01 $766.29 $0.00 $1,366.17 $243,754.47
222 $243,754.47 $766.29 $0.00 $1,378.22 $245,898.98
223 $245,898.98 $766.29 $0.00 $1,390.35 $248,055.62
224 $248,055.62 $766.29 $0.00 $1,402.54 $250,224.45
225 $250,224.45 $766.29 $0.00 $1,414.81 $252,405.55
226 $252,405.55 $766.29 $0.00 $1,427.14 $254,598.98
227 $254,598.98 $766.29 $0.00 $1,439.54 $256,804.81
228 $256,804.81 $766.29 $0.00 $1,452.01 $259,023.11
229 $259,023.11 $766.29 $94,331.05 $1,464.55 $166,922.90
230 $166,922.90 $766.29 $0.00 $943.81 $168,633.00
231 $168,633.00 $766.29 $0.00 $953.48 $170,352.77
232 $170,352.77 $766.29 $0.00 $963.20 $172,082.26
233 $172,082.26 $766.29 $0.00 $972.98 $173,821.53
234 $173,821.53 $766.29 $0.00 $982.81 $175,570.63
235 $175,570.63 $766.29 $0.00 $992.70 $177,329.62
236 $177,329.62 $766.29 $0.00 $1,002.65 $179,098.56
237 $179,098.56 $766.29 $0.00 $1,012.65 $180,877.50
238 $180,877.50 $766.29 $0.00 $1,022.71 $182,666.50
239 $182,666.50 $766.29 $0.00 $1,032.82 $184,465.61
240 $184,465.61 $766.29 $0.00 $1,043.00 $186,274.90
241 $186,274.90 $766.29 $99,047.60 $1,053.23 $89,046.82
242 $89,046.82 $766.29 $0.00 $503.48 $90,316.59
243 $90,316.59 $766.29 $0.00 $510.66 $91,593.54
244 $91,593.54 $766.29 $0.00 $517.88 $92,877.71
245 $92,877.71 $766.29 $0.00 $525.14 $94,169.14
246 $94,169.14 $766.29 $0.00 $532.45 $95,467.88
247 $95,467.88 $766.29 $0.00 $539.79 $96,773.96
248 $96,773.96 $766.29 $0.00 $547.17 $98,087.42
249 $98,087.42 $766.29 $0.00 $554.60 $99,408.31
250 $99,408.31 $766.29 $0.00 $562.07 $100,736.67
251 $100,736.67 $766.29 $0.00 $569.58 $102,072.54
252 $102,072.54 $766.29 $0.00 $577.13 $103,415.96
253 $103,415.96 $0.00 $103,999.98 $584.73 $0.71